[BPLANT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[BPLANT] BOUSTEAD PLANTATIONS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 46.92%
YoY- 66.55%
Quarter Report
Latest QR
Upcoming QR
BPLANT's Result
BPLANT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 285,263 131,885 717,321 550,163 387,295 198,570 770,280 -48.52%
PBT 61,151 7,892 89,783 82,186 61,451 40,481 359,258 -69.38%
Tax -8,534 -2,247 -37,365 -24,630 -20,904 -9,796 -27,905 -54.70%
NP 52,617 5,645 52,418 57,556 40,547 30,685 331,353 -70.77%
-
NP to SH 55,946 7,347 57,158 58,123 39,562 30,127 333,164 -69.66%
-
Tax Rate 13.96% 28.47% 41.62% 29.97% 34.02% 24.20% 7.77% -
Total Cost 232,646 126,240 664,903 492,607 346,748 167,885 438,927 -34.58%
-
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 -65.79%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 112,000 32,000 96,000 64,000 21,037 - 737,326 -71.62%
Div Payout % 200.19% 435.55% 167.96% 110.11% 53.18% - 221.31% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,287,999 2,271,999 2,294,879 2,320,000 1,539,303 1,419,539 11,386,027 -65.79%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 124,521 1,020,097 35.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.45% 4.28% 7.31% 10.46% 10.47% 15.45% 43.02% -
ROE 2.45% 0.32% 2.49% 2.51% 2.57% 2.12% 2.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.83 8.24 44.83 34.39 36.82 159.47 75.51 -61.89%
EPS 3.50 0.46 4.33 4.74 3.82 24.19 32.66 -77.53%
DPS 7.00 2.00 6.00 4.00 2.00 0.00 72.28 -79.00%
NAPS 1.43 1.42 1.4343 1.45 1.4634 11.40 11.1617 -74.68%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.73 5.89 32.02 24.56 17.29 8.86 34.39 -48.53%
EPS 2.50 0.33 2.55 2.59 1.77 1.34 14.87 -69.63%
DPS 5.00 1.43 4.29 2.86 0.94 0.00 32.92 -71.63%
NAPS 1.0214 1.0143 1.0245 1.0357 0.6872 0.6337 5.083 -65.79%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.40 1.37 1.45 1.55 1.62 0.00 0.00 -
P/RPS 7.85 16.62 3.23 4.51 4.40 0.00 0.00 -
P/EPS 40.04 298.35 40.59 42.67 43.07 0.00 0.00 -
EY 2.50 0.34 2.46 2.34 2.32 0.00 0.00 -
DY 5.00 1.46 4.14 2.58 1.23 0.00 0.00 -
P/NAPS 0.98 0.96 1.01 1.07 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 25/02/15 19/11/14 20/08/14 24/06/14 - -
Price 1.28 1.36 1.45 1.52 1.58 0.00 0.00 -
P/RPS 7.18 16.50 3.23 4.42 4.29 0.00 0.00 -
P/EPS 36.61 296.18 40.59 41.84 42.01 0.00 0.00 -
EY 2.73 0.34 2.46 2.39 2.38 0.00 0.00 -
DY 5.47 1.47 4.14 2.63 1.27 0.00 0.00 -
P/NAPS 0.90 0.96 1.01 1.05 1.08 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment